Flat M3 2 beds 1 bath

Delta Point, 76 Blackfriars Road, Salford, Greater Manchester M3

North West, England · M3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£29,764

↗ 61%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

145%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£10,028	£10,099	£10,185	£10,272	£10,369	£50,953
Profit Before Tax	£6,772	£6,953	£7,294	£7,643	£8,084	£36,745
Profit After Tax	£5,485	£5,632	£5,908	£6,191	£6,548	£29,764
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£10,285	£10,576	£15,244	£16,936	£17,937	£70,978
Return From Rental Income (%)	11%	11%	12%	13%	13%	61%
Total Net Return (%)	21%	22%	31%	35%	37%	145%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change